Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Mullin at 641 Fm 573 S, Mullin, TX, 76864 generates $2,724/mo in rent and, after a $1,733/mo payment, leaves $206/mo in cash flow. Total monthly income is $2,724/mo, and annual cash flow is $2,476/yr on $117,351 invested. Return on cash invested sits at 22.02% in year one, and rental yield is 9.23% on a $354,000 entry. Equity gained on principal adds $2,284/yr, while 5% annual appreciation builds toward $97,804 over five years. Five-year ROI reaches 115.39% and total cumulative return in cash sums $135,406. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,724/mo property income rather than buyer’s personal income.
Single Family
Built in 1993
5.53 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76864, Mullin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 577 (100%) |
| Owner Occupied HU | 355 (61.5%) |
| Renter Occupied HU | 52 ( 9.0%) |
| Vacant Housing Units | 170 (29.5%) |
| Median Home Value | $350,000 |
| Average Home Value | $493,275 |
Residential
332
Single Family
332
Multi-Family
0
Businesses
16
Date | Event | Price |
|---|---|---|
| 2025-04-01 | Listed for sale | $354,000 |
| 2025-03-13 | Listing removed | $368,750 |
| 2024-10-31 | Price change | $368,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | N/A | N/A | $267,250 | -4.32% |
| 2023-04-02 | N/A | N/A | $279,330 | N/A |
| 2022-04-02 | $2573.60 | N/A | $279,330 | 46.15% |
Listed by: Tracy Hollingsworth • Mark Martin and Company, LLC
Mls Name: NTREIS
Mls ID: #20888836
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
